Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.46% first-year return on $197k initial cash invested.
-14.46%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$5,098
Rent
-$2,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,098 income − $7,472 expenses = $2,374 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,525
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,098
Total Expenses
$7,472
Mortgage P&I
83%
$4,209
Property Taxes
24%
$1,214
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561